[PGB] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 7.7%
YoY- 69.31%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 55,597 60,872 84,603 77,852 79,305 73,591 67,344 -12.02%
PBT -14,201 2,327 1,020 -1,133 -1,880 -15,434 -55,322 -59.70%
Tax 516,252 -809 -1,413 -1,537 -1,497 1,515 1,284 5407.66%
NP 502,051 1,518 -393 -2,670 -3,377 -13,919 -54,038 -
-
NP to SH 504,090 -3,592 -8,849 -12,389 -13,422 -18,889 -38,164 -
-
Tax Rate - 34.77% 138.53% - - - - -
Total Cost -446,454 59,354 84,996 80,522 82,682 87,510 121,382 -
-
Net Worth 77,657 0 -224,724 -222,681 -217,982 -220,433 -212,262 -
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 77,657 0 -224,724 -222,681 -217,982 -220,433 -212,262 -
NOSH 604,340 2,042,946 2,042,946 2,042,946 2,042,946 2,042,946 2,042,954 -55.70%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 903.02% 2.49% -0.46% -3.43% -4.26% -18.91% -80.24% -
ROE 649.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.20 2.98 4.14 3.81 3.88 3.60 3.30 98.45%
EPS 83.41 -0.18 -0.43 -0.61 -0.66 -0.92 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1285 0.00 -0.11 -0.109 -0.1067 -0.1079 -0.1039 -
Adjusted Per Share Value based on latest NOSH - 2,042,946
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.70 8.43 11.71 10.78 10.98 10.19 9.32 -11.98%
EPS 69.80 -0.50 -1.23 -1.72 -1.86 -2.62 -5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 0.00 -0.3111 -0.3083 -0.3018 -0.3052 -0.2939 -
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.11 0.005 0.01 0.01 0.01 0.015 0.015 -
P/RPS 1.20 0.17 0.24 0.26 0.26 0.42 0.46 89.83%
P/EPS 0.13 -2.84 -2.31 -1.65 -1.52 -1.62 -0.80 -
EY 758.29 -35.16 -43.31 -60.64 -65.70 -61.64 -124.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 27/05/22 24/02/22 29/11/21 30/09/21 28/05/21 25/02/21 -
Price 0.12 0.135 0.005 0.01 0.01 0.02 0.015 -
P/RPS 1.30 4.53 0.12 0.26 0.26 0.56 0.46 100.27%
P/EPS 0.14 -76.78 -1.15 -1.65 -1.52 -2.16 -0.80 -
EY 695.10 -1.30 -86.63 -60.64 -65.70 -46.23 -124.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment